128 Maple Drive, Belleville

$649,900
128 Maple Drive

$649,900

Sold Conditional Escape
22d
DetachedBungalow-Raised

128 Maple Drive, Belleville

Total Monthly Obligation $3,479

Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.9%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X13848168
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-145.73 × 134.82 ft
Listed on site-Oct 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-16-30
Taxes-$5,786.39 (2026)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-Royal Lepage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Belleville Ward
Title-Residential Freehold

No agent assigned

Welcome to 128 Maple Drive, a beautiful custom-built, all-brick raised bungalow tucked away at the end of a quiet street in a fantastic Belleville neighbourhood. Situated on an oversized city lot, this impressive home offers five bedrooms, three bathrooms and plenty of room for the entire family. The spacious primary bedroom features a four-piece en-suite and walk-in closet, while generous closets and abundant storage can be found throughout the home. The finished walkout lower level is ideal for entertaining, complete with a cozy gas fireplace, bar area and direct access to a gorgeous patio with a covered sitting area. Outside, enjoy the beautifully landscaped and partially fenced yard featuring composite decking, a sprinkler system, raised garden bed and two storage sheds. A welcoming front walkway, double-car garage with inside and exterior entry, and a large driveway complete the property. Additional features include a newer roof, natural gas furnace, central air conditioning, central vacuum, alarm system and gas hot water tank. The refrigerator, stove, dishwasher, washer and dryer are also included. Conveniently located within approximately 2 km of schools, parks, shopping, groceries, restaurants, public transit and many everyday amenities, with easy access to Highway 401. This spacious and beautifully maintained home offers comfort, functionality and an exceptional setting inside and out.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,479/mo
Mortgage $2,622
Monthly Loss $2,789
Principal$690
Interest$1,932
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.3%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$31,680/yr
NOI
$18,226/yr
Net Cash Flow
-$1,103/mo
Cash Margin
-41.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.3/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 128 Maple Drive

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.